Flat HA0 1 bed 1 bath

Harrow Road, Marnham Court HA0

London, England · HA0

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£10,532

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£27,944

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,462	£12,773	£13,092	£62,701
Total Expenses	£9,805	£9,874	£9,933	£10,006	£10,081	£49,699
Profit Before Tax	£2,291	£2,404	£2,529	£2,767	£3,012	£13,002
Profit After Tax	£1,855	£1,947	£2,048	£2,241	£2,440	£10,532
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£1,857	£6,047	£9,367	£11,980	£9,224	£38,476
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	10%	15%	19%	15%	62%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change